Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  NASDAQ OMX STOCKHOLM  >  Bravida Holding AB (publ)    BRAV   SE0007491303

BRAVIDA HOLDING AB (PUBL)

(BRAV)
  Report  
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M SEK Estimates in M SEK
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Sales 14 792 17 293 19 305 20 492 21 459 22 080
EBITDA 980 1 114 1 240 1 629 1 793 1 843
Operating profit (EBIT) 955 1 080 1 207 1 216 1 380 1 435
Pre-Tax Profit (EBT) 877 1 019 1 191 1 127 1 304 1 365
Net income 674 818 951 877 1 014 1 066
P/E ratio 16,5x 13,5x 13,0x 20,7x 17,9x 17,0x
EPS ( SEK ) 3,34 4,06 4,72 4,33 5,00 5,26
Dividend per Share ( SEK ) 1,25 1,55 2,00 2,18 2,54 2,80
Yield 2,26% 2,83% 3,26% 2,44% 2,84% 3,13%
Reference price ( SEK ) 55,250 54,850 61,300 89,500 89,500 89,500
Announcement Date 02/22/2017
06:30am
02/16/2018
06:30am
02/15/2019
06:30am
- - -
Finances - Leverage
Actuals in M SEK Estimates in M SEK
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Debt 2 417 1 862 1 365 2 247 1 643 1 097
Finance - - - - - -
Operating income (EBITDA) 980 1 114 1 240 1 629 1 793 1 843
Leverage
(Debt/EBITDA)
2,47x 1,67x 1,10x 1,38x 0,92x 0,60x
Capital Expenditure 18,0 16,0 12,0 25,1 24,6 26,0
Free Cash Flow (FCF) 410 1 022 1 040 861 1 068 1 113
Book Value Per Share (BVPS) ( SEK ) 20,2 23,1 25,9 28,0 30,9 33,6
Cash Flow per Share ( SEK ) 2,12 5,15 5,21 4,69 5,53 5,30
Announcement Date 02/22/2017
06:30am
02/16/2018
06:30am
02/15/2019
06:30am
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 18 131 M SEK -
Entreprise Value (EV) 20 378 M SEK 19 774 M SEK
Valuation 2019e 2020e
P/E ratio (Price / EPS) 20,7x 17,9x
Capitalization / Revenue 0,88x 0,84x
EV / Revenue 0,99x 0,95x
EV / EBITDA 12,5x 11,4x
Yield (DPS / Price) 2,44% 2,84%
Price to book (Price / BVPS) 3,19x 2,90x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 5,93% 6,43%
Operating Leverage (Delta EBIT / Delta Sales) 0,12x 2,87x
Net Margin (Net Profit / Revenue) 4,28% 4,72%
ROA (Net Profit / Asset) 5,80% 6,36%
ROE (Net Profit / Equities) 16,1% 17,0%
Rate of Dividend 50,4% 50,8%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   0,12% 0,11%
Cash Flow / Sales 4,64% 5,22%
Capital Intensity (Assets / Sales) 0,74x 0,74x
Financial Leverage (Net Debt / EBITDA) 1,38x 0,92x
EPS & Dividend